| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 665 382.00 | 974 321.00 | 691 061.00 | 1 665 382.00 |
AN Land | 75 550.00 | | 75 550.00 | 75 550.00 |
AP Buildings | 545 130.00 | 128 423.00 | 416 707.00 | 545 130.00 |
AR Technical installations, industrial equipment and tools | 28 983.00 | 25 916.00 | 3 067.00 | 28 983.00 |
BJ TOTAL (I) | 3 358 761.00 | 1 542 660.00 | 1 816 101.00 | 3 358 761.00 |
BV Advances and down payments on orders | 140.00 | | 140.00 | 140.00 |
BX Customers and related accounts | 59 172.00 | | 59 172.00 | 59 172.00 |
BZ Other receivables | 1 090 929.00 | | 1 090 929.00 | 1 090 929.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 256.00 | | 256.00 | 256.00 |
CJ TOTAL (II) | 1 150 498.00 | | 1 150 498.00 | 1 150 498.00 |
CO Grand total (0 to V) | 4 509 259.00 | 1 542 660.00 | 2 966 599.00 | 4 509 259.00 |
CU Other investments | 1 043 716.00 | 414 000.00 | 629 716.00 | 1 043 716.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 200.00 | 21 200.00 | | 21 200.00 |
DB Share, merger, contribution premiums, etc. | 19 900.00 | 19 900.00 | | 19 900.00 |
DD Legal reserve (1) | 2 109.00 | 2 109.00 | | 2 109.00 |
DH Retained earnings | 507 980.00 | 622 584.00 | | 507 980.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -243 571.00 | -114 604.00 | | -243 571.00 |
DL TOTAL (I) | 307 618.00 | 551 189.00 | | 307 618.00 |
DU Loans and Debts from Credit Institutions (3) | 1 683 632.00 | 1 800 957.00 | | 1 683 632.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 354.00 | 18 619.00 | | 24 354.00 |
DX Trade payables and related accounts | 9 400.00 | 5 432.00 | | 9 400.00 |
DY Tax and social security liabilities | 118 556.00 | 36 889.00 | | 118 556.00 |
EA Other liabilities | 823 039.00 | 788 007.00 | | 823 039.00 |
EC TOTAL (IV) | 2 658 981.00 | 2 649 903.00 | | 2 658 981.00 |
EE Grand total (I to V) | 2 966 599.00 | 3 201 092.00 | | 2 966 599.00 |
EG Accrued income and payables due within one year | 1 232 940.00 | 2 649 903.00 | | 1 232 940.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 76 032.00 | 49 058.00 | | 76 032.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 135 727.00 | | 135 727.00 | 135 727.00 |
FJ Net sales | 135 727.00 | | 135 727.00 | 135 727.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 135 729.00 | |
FW Other purchases and external expenses | | | 66 748.00 | |
FX Taxes, duties, and similar payments | | | 3 984.00 | |
FY Salaries and Wages | | | 10 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 115 340.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 196 073.00 | |
GG - OPERATING RESULT (I - II) | | | -60 345.00 | |
GL Other interest and similar income | | | 15 915.00 | |
GP Total financial income (V) | | | 15 915.00 | |
GR Interest and similar expenses | | | 65 938.00 | |
GU Total financial expenses (VI) | | | 65 938.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -50 023.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -110 368.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 156.00 | | | 156.00 |
HF Exceptional expenses on capital transactions | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 157.00 | | | 157.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -157.00 | | | -157.00 |
HK Income tax | 133 046.00 | 25 476.00 | | 133 046.00 |
HL TOTAL REVENUE (I + III + V + VII) | 151 643.00 | 138 238.00 | | 151 643.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 395 214.00 | 252 842.00 | | 395 214.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -243 571.00 | -114 604.00 | | -243 571.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 3 358 761.00 | | | 3 358 761.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 043 716.00 | |
I4 DECREASES Grand Total | | | 3 358 761.00 | |
IO DECREASES Total including other intangible assets | | | 1 665 382.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 649 663.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 665 382.00 | | | 1 665 382.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 649 663.00 | | | 649 663.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 043 716.00 | | | 1 043 716.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 013 320.00 | 115 340.00 | | 1 013 320.00 |
PE DEPRECIATION Total including other intangible assets | 891 052.00 | 83 269.00 | | 891 052.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 122 268.00 | 32 071.00 | | 122 268.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 414 000.00 | | | 414 000.00 |
7C Grand total | 414 000.00 | | | 414 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 9 400.00 | 9 400.00 | | 9 400.00 |
8E Income Taxes | 109 534.00 | 109 534.00 | | 109 534.00 |
8K Other liabilities (including liabilities related to repo transactions) | 823 039.00 | 823 039.00 | | 823 039.00 |
UX Other trade receivables | 59 172.00 | 59 172.00 | | 59 172.00 |
VB VAT | 1 028.00 | 1 028.00 | | 1 028.00 |
VG Loans with a maturity of up to one year at origin | 1 683 632.00 | 257 591.00 | 641 664.00 | 1 683 632.00 |
VI Group and Associates | 24 354.00 | 24 354.00 | | 24 354.00 |
VK Loans repaid during the year | 140 933.00 | | | 140 933.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 090 041.00 | 1 090 041.00 | | 1 090 041.00 |
VS Prepaid expenses | 256.00 | 256.00 | | 256.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 150 498.00 | 1 150 498.00 | | 1 150 498.00 |
VW VAT | 9 022.00 | 9 022.00 | | 9 022.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 658 981.00 | 1 232 940.00 | 641 664.00 | 2 658 981.00 |
